$270,000
NAL Estimated Property Value620 Samaria St, WESLACO, TX, 78596
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Building Information
Year Built2024
Land Information
APNT5432-00-000-0051-00
Lot Number51
SubdivisionTierra Prometida
Land UseReal, Residential, Single Family
Legal DescriptionTIERRA PROMETIDA LOT 51
Census Tract022900
Assessed Land Value$49,005
Assessed Improvement Value$170,805
Assessment Year2025
About this property
Located in the established Tierra Prometida subdivision. This lot is a suitable location for a new construction home. Located within close proximity of East Expressway 83, shopping centers, retail outlets, entertainment venues and a variety nearby schools.
Investor Tools
$270,000
Estimated Property Value
$237,490Estimated Mortgage Balance
$32,510Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$215/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,226
$219,810
2025
$49,005
$170,805
$219,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,226
$219,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Va
$244,000
Yes
First
Oct 18, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,490
$32,510
12%
88%
$1,463/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,463/mo
$-322/mo
5.1%
